603619.SS
Zhongman Petroleum and Natural Gas Group Corp Ltd
Price:  
19.46 
CNY
Volume:  
17,868,100
China | Energy Equipment & Services

603619.SS Intrinsic Value

56.6 %
Upside

What is the intrinsic value of 603619.SS?

As of 2025-07-08, the Intrinsic Value of Zhongman Petroleum and Natural Gas Group Corp Ltd (603619.SS) is 30.47 CNY. This 603619.SS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.46 CNY, the upside of Zhongman Petroleum and Natural Gas Group Corp Ltd is 56.6%.

The range of the Intrinsic Value is 24.69 - 39.42 CNY.

Is 603619.SS undervalued or overvalued?

Based on its market price of 19.46 CNY and our intrinsic valuation, Zhongman Petroleum and Natural Gas Group Corp Ltd (603619.SS) is undervalued by 56.6%.

19.46 CNY
Stock Price
30.47 CNY
Intrinsic Value
Intrinsic Value Details

603619.SS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 24.69 - 39.42 30.47 56.6%
DCF (Growth Exit 10Y) 37.71 - 59.86 46.41 138.5%
DCF (EBITDA Exit 5Y) 44.44 - 64.85 52.81 171.4%
DCF (EBITDA Exit 10Y) 54.36 - 82.66 65.94 238.8%
Peter Lynch Fair Value 8.47 - 8.47 8.47 -56.46%
P/E Multiples 16 - 34.33 20.68 6.3%
EV/EBITDA Multiples 17.33 - 33.25 24.32 25.0%
Dividend Discount Model - Stable 9.64 - 19.81 14.72 -24.3%
Dividend Discount Model - Multi Stages 18.67 - 29.3 22.76 17.0%

603619.SS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)8,997
Beta0.88
Outstanding shares (mil)462
Enterprise Value (mil)10,833
Market risk premium6.6%
Cost of Equity10.5%
Cost of Debt5%
WACC8.4%